1227 River Enclave
New Braunfels, Texas, 78130-3539
6 bed • 4 bath • 14 guests • $800,000
Annual Revenue
$131,487
Profit (Cash Flow)
$46,750
Cash on Cash Return
23.5%
Annual Revenue
AirDNA projects $1079/night at 60% occupancy ($236,458).
Occupancy Rate
Avg Daily Rate
Return Metrics
23.49% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.49%
Cap Rate
12.58%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$37,968
Deductible property tax
$7,919
Your total deduction
$72,345
Your adjusted annual income
$150,000 - $72,345 = $77,654
Taxes on $77,654 (30%)
$23,296
Your old tax bill
$45,000
Your new tax bill
$23,296
Estimated tax savings
$21,703
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com